RENCANA ANGGARAN BIAYA

RENOVASI RUMAH IBU YUNI

HARGA JUMLAH
No URAIAN PEKERJAAN VOL Sat
SATUAN (Rp) HARGA (Rp)

A PEK. PERSIAPAN
1 Keamanan proyek 1 ls 7,500,000 7,500,000
2 Alat pengaman plastik cor/terpal 1 ls 2,500,000 2,500,000
3 Listrik kerja 3 bln 500,000 1,500,000
4 Air kerja (sudah masuk listrik di atas) 1 ls - -
TOTAL 11,500,000
B PEKERJAAN PASANGAN DAN BETON

1 Pasangan dinding Bata merah 199.4 m2 145,000 28,918,670

2 Pekerjaan kolom Praktis 0.9 m3 4,500,000 4,005,000
3 Pekerjaan rink balok 1.8 m3 4,500,000 8,100,000
4 Plesteran dan acian 398.9 m2 90,000 35,899,038
5 Pekerjaan dinding kamprot 33.4 m2 120,000 4,004,400
6 Pekerjaan Bata Roster 6 m2 350,000 2,100,000
7 Pek Rensa Wallpanel Wpc 14 m2 340,000 4,760,000
8 Pekerjaan conwood Grc 8.33 m2 150,000 1,249,500
9 Pekerjaan mosaic Nara maroon glossy 16.695 m2 250,000 4,173,750
10 Granite dinding 60x60 Roman d Ginza grey 24.412 m2 325,000 7,933,900
TOTAL 101,144,258

C PEKERJAAN ATAP DAN PLAFOND

1 Kuda-kuda dan rangka atap baja ringan 44 m2 175,000 7,700,000

2 Pemasangan genteng 44 m2 85,272 3,751,968
3 Bubungan genteng 8 m1 128,350 1,026,800
4 Plafond gypsum plat + rangka Hollow 23 m2 135,000 3,105,000
5 Plafond gypsum drop ceiling + Rangka 10 m2 150,000 1,500,000
6 list Plafond 42 m1 13,000 546,000
8 Pekerjaan kanopi kaca Tempered glass 5.7724 m2 1,200,000 6,926,880
TOTAL 24,556,648

D PEKERJAAN PINTU DAN JENDELA

1 Kusen dan pintu sliding aluminium 1 Unit 10,500,000 10,500,000

2 Kusen Aluminium + kaca Mati 1 unit 650,000 650,000
3 Daun pintu pvc + Kusen 1 unit 750,000 750,000
4 Folding door Aluminium 4 in Hitam polos 1 Unit 12,000,000 12,000,000
5 Gordeng + Vitrase 1 set 6,500,000 6,500,000
TOTAL 30,400,000

E PEKERJAAN LANTAI

1 Roman granite tile dMahony pine 90 x 15 18.4748 m2 385,000 7,112,798

2 Roman Granite Tile d Arcade perla 60x60 21 m2 472,000 9,912,000
 3 Plester fin Aci Batu split 2.772 m2 200,000 554,400
4 Plester fin Aci 2.31 150,000 346,500
5 Roman Granite dginza grey 60x60 3.3 m2 325,000 1,072,500

TOTAL 18,998,198

F PEKERJAAN PENGECATAN

1 Cat dinding semen wash 30.1 m2 140,000 4,214,000

2 Cat dinding easy wipe jotun 7.6545 m2 45,000 344,453
3 Cat dinding exterior weathershield dulux 45 m2 68,000 3,060,000
4 Cat dinding anti bakteri dulux 10.017 m2 55,000 550,935
5 Cat plafond vinilex 33 m2 40,000 1,320,000
TOTAL 9,489,388
G PEK PLUMBING / SANITAR

1 Pekerjaan instalasi air bersih 1 Ls 7,500,000 7,500,000

2 Pekerjaan instalasi Air Kotor 1 Ls 6,500,000 6,500,000
3 Closet Monoblock CW 895PJ 1 Unit 7,500,000 7,500,000
4 Jet whaser Toto THX 20 NBW 1 Unit 350,000 350,000
5 Wastafel Toto LW952J + Meja 1 Unit 8,500,000 8,500,000
6 shower niche 1 Unit 3,500,000 3,500,000
7 Shower TX492STZ Toto 1 bh 12,000,000 12,000,000
8 Kran Kamar mandi 1/2 ' 2 bh 45,000 90,000
9 Roof drain 4" korea 2 bh 75,000 150,000
10 Floor drain stainless steel 2 bh 75,000 150,000
TOTAL 46,240,000
H PEK. INSTALASI LISTRIK

1 Instalasi titik lampu 15 Titik 226,000 3,390,000

2 Inastalasi stop kontak 7 Titik 298,000 2,086,000
3 Pemasangan Downlight 11 titik 95,000 1,045,000
4 Pemasangan lampu led 20 m 75,000 1,500,000
5 Pemasangan spot light 2 ttk 135,000 270,000
6 Pemasangan Stop kontak 47 Titik 45,000 2,115,000
7 Instalasi Saklar 6 titik 226,000 1,356,000
8 Saklar double 4 titik 75,000 300,000
TOTAL 12,062,000

I PEK. LAIN - LAIN

1 Pembuatan wardrobe 1 Unit 43,500,000 43,500,000
2 Pembuatan rak Tv 1 Unit 12,000,000 12,000,000
TOTAL 55,500,000

Total 309,890,491
Dibulatkan 309,890,000
Disain, Supervisi, Overhead, Fee kontraktor 10% 30,989,000
Jumlah 340,000,000